Highlights

[YNHPROP] QoQ TTM Result on 2017-03-31 [#1]

Stock [YNHPROP]: YNH PROPERTY BHD
Announcement Date 23-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     5.12%    YoY -     134.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 333,728 346,488 334,092 383,119 360,246 303,881 326,664 1.43%
  QoQ % -3.68% 3.71% -12.80% 6.35% 18.55% -6.97% -
  Horiz. % 102.16% 106.07% 102.27% 117.28% 110.28% 93.03% 100.00%
PBT 50,134 43,262 49,159 56,675 53,570 37,883 28,894 44.25%
  QoQ % 15.88% -12.00% -13.26% 5.80% 41.41% 31.11% -
  Horiz. % 173.51% 149.73% 170.14% 196.15% 185.40% 131.11% 100.00%
Tax -17,666 -14,550 -15,458 -16,322 -15,183 -2,118 -1,670 379.82%
  QoQ % -21.42% 5.87% 5.29% -7.50% -616.86% -26.83% -
  Horiz. % 1,057.84% 871.26% 925.63% 977.37% 909.16% 126.83% 100.00%
NP 32,468 28,712 33,701 40,353 38,387 35,765 27,224 12.43%
  QoQ % 13.08% -14.80% -16.48% 5.12% 7.33% 31.37% -
  Horiz. % 119.26% 105.47% 123.79% 148.23% 141.00% 131.37% 100.00%
NP to SH 32,468 28,712 33,701 40,353 38,387 35,765 27,224 12.43%
  QoQ % 13.08% -14.80% -16.48% 5.12% 7.33% 31.37% -
  Horiz. % 119.26% 105.47% 123.79% 148.23% 141.00% 131.37% 100.00%
Tax Rate 35.24 % 33.63 % 31.44 % 28.80 % 28.34 % 5.59 % 5.78 % 232.64%
  QoQ % 4.79% 6.97% 9.17% 1.62% 406.98% -3.29% -
  Horiz. % 609.69% 581.83% 543.94% 498.27% 490.31% 96.71% 100.00%
Total Cost 301,260 317,776 300,391 342,766 321,859 268,116 299,440 0.40%
  QoQ % -5.20% 5.79% -12.36% 6.50% 20.04% -10.46% -
  Horiz. % 100.61% 106.12% 100.32% 114.47% 107.49% 89.54% 100.00%
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,443 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.49% -
  Horiz. % 111.97% 110.07% 110.84% 109.57% 108.81% 93.51% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 929,848 914,088 920,459 909,879 903,581 776,562 830,443 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.49% -
  Horiz. % 111.97% 110.07% 110.84% 109.57% 108.81% 93.51% 100.00%
NOSH 525,338 525,338 528,999 528,999 525,338 459,504 413,156 17.32%
  QoQ % 0.00% -0.69% 0.00% 0.70% 14.33% 11.22% -
  Horiz. % 127.15% 127.15% 128.04% 128.04% 127.15% 111.22% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.73 % 8.29 % 10.09 % 10.53 % 10.66 % 11.77 % 8.33 % 10.88%
  QoQ % 17.37% -17.84% -4.18% -1.22% -9.43% 41.30% -
  Horiz. % 116.81% 99.52% 121.13% 126.41% 127.97% 141.30% 100.00%
ROE 3.49 % 3.14 % 3.66 % 4.43 % 4.25 % 4.61 % 3.28 % 4.21%
  QoQ % 11.15% -14.21% -17.38% 4.24% -7.81% 40.55% -
  Horiz. % 106.40% 95.73% 111.59% 135.06% 129.57% 140.55% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.53 65.96 63.16 72.42 68.57 66.13 79.07 -13.54%
  QoQ % -3.68% 4.43% -12.79% 5.61% 3.69% -16.37% -
  Horiz. % 80.35% 83.42% 79.88% 91.59% 86.72% 83.63% 100.00%
EPS 6.18 5.47 6.37 7.63 7.31 7.78 6.59 -4.18%
  QoQ % 12.98% -14.13% -16.51% 4.38% -6.04% 18.06% -
  Horiz. % 93.78% 83.00% 96.66% 115.78% 110.93% 118.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7700 1.7400 1.7400 1.7200 1.7200 1.6900 2.0100 -8.11%
  QoQ % 1.72% 0.00% 1.16% 0.00% 1.78% -15.92% -
  Horiz. % 88.06% 86.57% 86.57% 85.57% 85.57% 84.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 528,999
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.09 65.50 63.16 72.42 68.10 57.44 61.75 1.44%
  QoQ % -3.68% 3.70% -12.79% 6.34% 18.56% -6.98% -
  Horiz. % 102.17% 106.07% 102.28% 117.28% 110.28% 93.02% 100.00%
EPS 6.14 5.43 6.37 7.63 7.26 6.76 5.15 12.40%
  QoQ % 13.08% -14.76% -16.51% 5.10% 7.40% 31.26% -
  Horiz. % 119.22% 105.44% 123.69% 148.16% 140.97% 131.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7577 1.7280 1.7400 1.7200 1.7081 1.4680 1.5698 7.81%
  QoQ % 1.72% -0.69% 1.16% 0.70% 16.36% -6.48% -
  Horiz. % 111.97% 110.08% 110.84% 109.57% 108.81% 93.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.4000 1.4000 1.4800 1.5100 1.5000 1.6200 1.8800 -
P/RPS 2.20 2.12 2.34 2.08 2.19 2.45 2.38 -5.09%
  QoQ % 3.77% -9.40% 12.50% -5.02% -10.61% 2.94% -
  Horiz. % 92.44% 89.08% 98.32% 87.39% 92.02% 102.94% 100.00%
P/EPS 22.65 25.62 23.23 19.80 20.53 20.81 28.53 -14.23%
  QoQ % -11.59% 10.29% 17.32% -3.56% -1.35% -27.06% -
  Horiz. % 79.39% 89.80% 81.42% 69.40% 71.96% 72.94% 100.00%
EY 4.41 3.90 4.30 5.05 4.87 4.80 3.50 16.61%
  QoQ % 13.08% -9.30% -14.85% 3.70% 1.46% 37.14% -
  Horiz. % 126.00% 111.43% 122.86% 144.29% 139.14% 137.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.79 0.80 0.85 0.88 0.87 0.96 0.94 -10.92%
  QoQ % -1.25% -5.88% -3.41% 1.15% -9.37% 2.13% -
  Horiz. % 84.04% 85.11% 90.43% 93.62% 92.55% 102.13% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 23/11/17 29/08/17 23/05/17 28/02/17 29/11/16 29/08/16 -
Price 1.4200 1.4000 1.4000 1.5200 1.5000 1.5300 1.9200 -
P/RPS 2.24 2.12 2.22 2.10 2.19 2.31 2.43 -5.27%
  QoQ % 5.66% -4.50% 5.71% -4.11% -5.19% -4.94% -
  Horiz. % 92.18% 87.24% 91.36% 86.42% 90.12% 95.06% 100.00%
P/EPS 22.98 25.62 21.98 19.93 20.53 19.66 29.14 -14.61%
  QoQ % -10.30% 16.56% 10.29% -2.92% 4.43% -32.53% -
  Horiz. % 78.86% 87.92% 75.43% 68.39% 70.45% 67.47% 100.00%
EY 4.35 3.90 4.55 5.02 4.87 5.09 3.43 17.11%
  QoQ % 11.54% -14.29% -9.36% 3.08% -4.32% 48.40% -
  Horiz. % 126.82% 113.70% 132.65% 146.36% 141.98% 148.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 0.80 0.80 0.88 0.87 0.91 0.96 -11.42%
  QoQ % 0.00% 0.00% -9.09% 1.15% -4.40% -5.21% -
  Horiz. % 83.33% 83.33% 83.33% 91.67% 90.62% 94.79% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

402  228  504  796 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.165-0.01 
 HSI-H6P 0.265-0.04 
 HSI-C7F 0.35+0.02 
 EDUSPEC 0.06+0.005 
 TAWIN-PA 0.055+0.01 
 KNM 0.38+0.005 
 KNM-WB 0.19+0.01 
 PCCS 0.54+0.035 
 DSONIC-WA 0.41-0.02 
 IRIS 0.16+0.005 
Partners & Brokers